NO
TA
Activos Corrientes
2012
2011
S/.
S/.
Inicial
Restructurado
Inicial
69,835
69835
363,279
403,950
403,950
69,395
7
41,220
78,377
41,388
41,739
-168
28,028
46,041
36,216
147
147
422
Inventarios
278,149
275,572
206,102
-7,791
21,464
3,451
705
10,616
10,616
11,629
853,409
843041
660,092
10368
34,887
34,887
22,074
36,110
36,110
29,146
10
1,394,835
1,197,401
Conceciones mineras
83101
56829
Terreno
211842
228353
647902
Muebles y accesorios
Unidades de transporte
Equipo y herramientas de computacion
Costo de cierre de minas
28287
108584
39201
4575
335299
Depreciacion acumulada
-253144
-95994
11
49,486
49,486
29,895
15
13,438
13,438
7,813
1,159
1,159
1,404
1,529,915
1,540,283
1,287,733
TOTAL DE ACTIVOS
2,383,324
2,383,324
1,947,825
Pasivos y Patrimonio
Pasivos Corrientes
Otros Pasivos Financieros
14
22,884
22,884
139,048
12
80,263
83,162
84,948
12
52,269
17,832
43,307
55,567
12
232
232
230
Otras provisiones
13
24,029
28,694
75
75
12,870
179,752
179,752
309,097
14
192,571
192,571
451,546
Otras provisiones
13
16,578
16,578
10,909
15
100,308
100,308
102,688
309,457
309,457
565,143
Total Pasivos
489,209
489,209
874,240
531,461
531,461
418,777
558,478
558,478
50,503
50,503
49,575
105,221
105,221
90,451
Resultados Acumulados
570,878
570,878
473,721
16,711
16,711
8,029
Participaciones No Controladoras
60,863
60,863
33,032
Total Patrimonio
1,894,115
1,894,115
1,073,585
2,383,324
2,383,324
1,947,825
Patrimonio
Capital Emitido
Primas de Emisin
Acciones de Inversin
16
re del 2012 ( en
2011
ANALISIS VERTICAL
S/.
Restructurado
ANALISIS HORIZONTAL
2012
2011
Diferencia
Variacion
S/.
%
-80.78%
2.93%
18.65%
-293,444
16.95%
0.00%
403,950
0.00%
0.00%
41,802
1.74%
2.15%
-414
-0.99%
-63
-0.01%
0.00%
-105
166.67%
36,216
1.93%
1.86%
9,825
27.13%
0.01%
0.02%
-275
-65.17%
201,169
11.56%
10.33%
74,403
36.99%
-4,513
-0.33%
-0.23%
-3,278
72.63%
705
0.14%
0.04%
2,746
389.56%
11,629
0.45%
0.60%
-1,013
-8.71%
650646
35.37%
33.40%
192,395
29.57%
9446
0.44%
0.48%
922
9.76%
22,074
1.46%
1.13%
12,813
58.05%
29,146
1.52%
1.50%
6,964
23.89%
73473
3.49%
3.77%
9,628
13.10%
35267
2.38%
1.81%
21,562
61.14%
199356
8.89%
10.23%
12,486
6.26%
211539
9.58%
10.86%
16,814
7.95%
619282
27.18%
31.79%
28,620
4.62%
27151
1.19%
1.39%
1,136
4.18%
98152
4.56%
5.04%
10,432
10.63%
34823
1.64%
1.79%
4,378
12.57%
4575
0.19%
0.23%
0.00%
363,279
422
195086
14.07%
10.02%
140,213
71.87%
-205309
-10.62%
-10.54%
-47,835
23.30%
-95994
-4.03%
-4.93%
0.00%
29,895
2.08%
1.53%
19,591
65.53%
7,813
0.56%
0.40%
5,625
72.00%
1,404
0.05%
0.07%
-245
-17.45%
1,297,179
64.63%
66.60%
243,104
18.74%
1,947,825
100.00%
100.00%
435,499
22.36%
139,048
0.96%
7.14%
-116,164
-83.54%
87,425
3.49%
4.49%
-4,263
-4.88%
24,681
0.75%
1.27%
-6,849
-27.75%
44843
2.33%
2.30%
10,724
23.91%
230
0.01%
0.01%
0.87%
0.00%
0.00%
12,870
0.00%
0.66%
-12,795
-99.42%
309,097
7.54%
15.87%
-129,345
-41.85%
0.00%
0.00%
451,546
8.08%
23.18%
-258,975
-57.35%
10,909
0.70%
0.56%
5,669
51.97%
102,688
4.21%
5.27%
-2,380
-2.32%
565,143
12.98%
29.01%
-255,686
-45.24%
874,240
20.53%
44.88%
-385,031
-44.04%
0.00%
0.00%
22.30%
21.50%
112,684
23.43%
0.00%
558,478
49,575
2.12%
2.55%
928
1.87%
90,451
4.41%
4.64%
14,770
16.33%
473,721
23.95%
24.32%
97,157
20.51%
8,029
0.70%
0.41%
8,682
108.13%
33,032
2.55%
1.70%
27,831
84.25%
1,073,585
79.47%
55.12%
820,530
76.43%
1,947,825
100.00%
100.00%
435,499
22.36%
418,777
26.91%
NOTA
15
26
26
2012
2011
1,169,808
-713,058
456,750
-30,865
-203,067
994,970
-569,515
425,455
-23,707
-196,196
7,706
0
9,338
-95,994
230,524
23,326
-23,771
-736
118,896
2,695
-19,219
1,476
229,343
-73,743
155,600
103,848
-38,379
65,469
155,600
0
159,005
-3,405
0
0
0.28
0
0.28
0.28
0
0.28
0
0.28
0
0.28
65,469
0
67,694
-2,225
0
0
0.14
0
0.14
0.14
0
0.14
0
0.14
0
0.14
0.28
0
0.28
0.14
0
0.14
2012
2011
100.00%
-60.96%
39.04%
-2.64%
-17.36%
100.00%
-57.24%
42.76%
-2.38%
-19.72%
0.66%
0.00%
0.94%
-9.65%
19.71%
1.99%
-2.03%
-0.06%
11.95%
0.27%
-1.93%
0.15%
19.61%
-6.30%
13.30%
10.44%
-3.86%
6.58%
13.30%
6.58%
DIFERENCIA
174,838.00
-143,543.00
31,295.00
-7,158.00
-6,871.00
-1,632.00
95,994.00
111,628.00
20,631.00
-4,552.00
-2,212.00
125,495.00
-35,364.00
90,131.00
90,131.00
VARIACION
17.57%
25.20%
7.36%
30.19%
3.50%
-17.48%
-100.00%
93.89%
765.53%
23.68%
-149.86%
120.84%
92.14%
137.67%
137.67%
UTILIDAD NETA
VENTAS
K.2
VENTAS
ACTIVO TOTAL
K.3
K.1 X K.2
ROE
K.3
S/.
155,600.00
S/.
1,169,808.00
S/.
1,169,808.00
S/.
2,383,324.00
0.13 X 0.49
U. NETA
PATRIMONIO
UTILIDAD OPERATIVA
VENTAS
L.2
VENTAS
ACTIVO TOTAL
ROI
L.1 X
S/.
230,524.00
S/.
1,169,808.00
S/.
1,169,808.00
S/.
2,383,324.00
L.2
0.20 X
0.49
3. APALANCAMIENTO
ROE
ROI
S/.
0.08
S/.
0.10
2012
S/.
S/.
S/.
0.13
por cada sol de venta que tiene la empresa genera una utilidad
neta de 0.13 de nuevoss soles.
0.49 por cada sol de activo total la empresa genera ventas de 0.49
nuevos soles.
S/.
65,469.00
S/.
994,970.00
S/.
994,970.00
S/.
1,947,825.00
0.07 La empresa genera una u. neta de S/. 0.07 por cada S/. 1.00 del
Activo (en el ao 2011 es 0.03)
0.07 X 0.51
S/.
S/.
0.20 Por cada s/. 1.00 de las ventas que la empresa realiza genera una
utilidad neta de 0.20 nuevos soles.
S/.
118,896.00
S/.
994,970.00
0.49 Cada s/. 1.00 del activo total genera ventas en la empresa de 0.49 S/.
soles ( del ao 2011 es 0.51)
S/.
994,970.00
S/.
0.10 Por cada sol de inversion, nos genera 0.10 de beneficio ( del
2011 es 0.06)
S/.
1,947,825.00
0.07 X 0.51
S/.
0.06
S/.
0.06
2011
0.07
0.51
0.03
0.06
S/.
0.12
S/.
0.51
S/.
0.06
S/.
1.00
CAPITAL
INVERTIDO
TASA DE
INTERES
13,255.00
202,200.00
135,450.00
70,000.00
42,000.00
41,000.00
28,000.00
12,274.00
60,708.00
604,887
4.31%
6.75%
6.20%
6.45%
6.20%
6.41%
6%
2.61%
5.19%
PARTICIPACI
ON
2%
33%
22%
12%
7%
7%
5%
2%
10%
100%
PROMEDIO
PONDERADO
0.09%
2.26%
1.39%
0.75%
0.43%
0.43%
0.28%
0.05%
0.52%
6.20%
DATOS
RF
Bd
Rm
Rp
0.0262
1.57
0.0582
0.0175
http://www.bloomberg.com/m
http://pages.stern.nyu.ed
http://pages.stern.nyu.ed
http://pages.stern.nyu.edu/~%2
FORMULAS
EVA
CUK
CPPC
Re
:
:
:
:
UTILIDAD NETA-CUK
AT*CPPC
(PT/PT+PAT)*ti*(1-TI)+(PAT/PAT+P.TOTAL)
(RF+Bd(Rm-Rf)+Rp)
DATOS DE LA EMPRESA
UTILIDAD NETA
PATRIMONIO
ACTIVO TOTAL
PASIVO TOTAL
155,600
1,894,115
2,383,324
489,209
PASO 1 HALLAMOS EL Re
Re=
0.09394
7.53%
179,421.02
EVA=
-23,821
PAGINA WEB
www.bloomberg.com/markets/rates-bonds/government-bonds/us/
//pages.stern.nyu.edu/~%20adamodar/
//pages.stern.nyu.edu/~%20adamodar/
pages.stern.nyu.edu/~%20adamodar/
MULAS
PAT+P.TOTAL)*Re
PRIMERA
CONDICION
EVA > 0
EVA < 0
-23821 < 0
NO SE CUMPLE
SEGUNDA
CONDICION
Rent. Del Patrimonio
> Re
ROE < Re
8% < 9.39%
NO SE CUMPLE
TERCERA
CONDICION
Rent. De la
Inversion > CPPC
S SE CUMPLE
S SE CUMPLE
Rent. De la
Inversion > CPPC
SEGUN EL RESULTADO DEL EVA Y LAS
CONDICIONES, SE PUEDE DECIR QUE LA EMPRESA
NO GENERO VALOR EN AO 2012